Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$578,000

NAL Estimated Property Value

3904 Trail Lake Drive, Fort Worth, TX, 76109

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths1,878 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$265.97 / sqft
Year BuiltBuilt in 1949

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Other, Refrigerator
FlooringCarpet, Ceramic Tile, Vinyl, Wood

Exterior

Exterior FeaturesStorage
Lot Size13,068 sqft

Building Information

Year Built1949
Stories1
Garage Spaces2

Land Information

APN46035-15-9
Lot Number9
SubdivisionWestcliff Addition
Land UseResidential
Legal DescriptionWESTCLIFF ADDITION BLOCK 15 LOT 9
Census Tract104202
Assessed Land Value$230,680
Assessed Improvement Value$328,900
Assessment Year2025

About this property

The perfect TCU investment property or family home! One-level home located on oversized lot offers 4-bedrooms with 3-full bathrooms. Spacious family room opens to dining creating ideal space for entertaining. Recent upgrades include sewer line replaced to street, newer roof, HVAC & duct work, two electric panels and water heater. Attached two-car garage plus extra wide driveway allows for additional parking. Covered porch, fire pit, fenced, tree covered grounds. All appliances convey; including washer, dryer + refrigerator. Property leased through 5.2022; grandfather 5-unrelated occupants. Lot size is 113x145. Buyer to verify square footage. Moments to TCU campus, restaurants, grocery, park and trails.

Investor Tools

Property Icon
$578,000
Estimated Property Value
$0Estimated Mortgage Balance
$578,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,468 /month
Positive
Cash Flow Estimate:
$1,156 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,307/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,796
$559,580
2025
$230,680
$328,900
$559,580
No

Tax History

Year
Tax Paid
Assessed Value
2024
$12,796
$559,580

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$578,000
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
N/A
+$2,140/mo
4.4%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore Texas Explore This Area
Population Growth

Population Growth

11.9% since 2020

Net Migration

Net Migration

Strong Positive Migration

Median Home Price

Median Home Price

$299,655

Unemployment Rate

Unemployment Rate

3.7%

Price Trend

Price Trend

-2.5% YoY

New Permits

New Permits

158K

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

3904 Trail Lake Drive | Property Details | No Agent List